BASA Business Plan - all

Eli Herrera
(832) 523—8797
info@allamericansportsrecruiting.com
Table of Contents
Chapter 1: Executive Summary
Chapter 2: Operations Plan
Chapter 3: Services and Products
Chapter 4: Market Analysis
Chapter 5: Sales and Marketing Plan
Chapter 6: Company Management
Chapter 7: Financial Plan
2
1.0 Executive Summary
Bay Area Sports Academy (BASA) strives to provide the highest quality training and
services to our customers. We believe in customer focused decision making that
involves voice of customer feedback in everything we do, from the services we offer to
the way we reach the market and the community, Bay Area Sports Academy number
one goal is to make our customer happy, no matter the cost, so that they feel confident
and motivated to recommend us to their network of family, friends, and colleagues.
Mission Statement
The Bay Area Sports Academy mission is to provide baseball and softball players of all
ages and skill levels an educational opportunity to develop and improve skills, while
increasing confidence and self-esteem in an exciting learning environment. Players will
be introduced to skill and mental training techniques used at the intercollegiate and
professional levels.
BASA also offers high school student-athletes, in all sports, the opportunity to gain
nationwide exposure for intercollegiate athletic scholarship evaluation.
Services
Bay Area Sports Academy will offer a unique indoor/outdoor facility where studentathletes can enjoy a fun and athletic atmosphere. The exciting environment will help
develop baseball and softball skills, build relationships/networking, and allow everyone
to have a good time. With indoor and outdoor batting cages and pitching mounds,
customers are sure to develop their skill levels.
Products
Once inventory cash flow is established, the lobby will be used as a Pro Shop for selling
baseball and softball goods.
The Industry
3
71 Arts, entertainment and recreation (from North American Industry Classification
System [NAICS])
The baseball/softball training industry is identified by NAICS as an establishment
primarily engaged in operating amusement (except gambling, billiard, or pool) arcades
and parlors.
Data from www.census.gov
NAICS
code
71
NAICS Title
(and link to definition)
Establishments
Receipts
($1,000)
Annual
payroll
Paid
($1,000) employees
Arts, entertainment,
Total 99,099 104,715,028 32,787,273 1,587,660
& recreation
Taxable 79,636 85,088,464 26,103,856
r
1,207,373
Exempt 19,463 19,626,564 6,683,417
713
380,287
Amusement,
Total 62,953 60,331,549 16,494,221 1,169,127
gambling, &
Taxable 52,907 51,861,195 13,147,090 r 964,166
recreation industries
Exempt 10,046 8,470,354 3,347,131
204,961
Basically, the NACIS data is meaningless because it does not specifically identify
baseball/softball training academies. The BASA forecast data will have meaning for
prospective investors.
Financial Considerations
BASA will fund its startup with a capital investment in the amount range of $70,000 to
$90,000, which is enough startup capital to purchase all necessary equipment and allow
the company to operate in a positive cash position until it is self-sufficient through the
free cash flow generated from operations. The initial investment will be paid back over
a period of 3 years and a 15% equity stake in the company will be offered for
consideration.
4
BASA’s objective is to startup and launch a successful indoor baseball/softball training
and college sports recruiting center in Southeast Houston which will provide top notch
customer service, high quality and safe equipment, and unparallel attention to the
satisfaction of our customers.
The keys to the success of BASA include:
1. AMAZING LOCATION AT AM AMAZING RATE!
2. Prompt, courteous and quality customer service
3. Contracts with skilled baseball and softball instructors
5
4. Programs, classes and camps for consumers to choose affordable instruction that
conveniently meets their needs!
5. Strong relationship building and maintenance, keeping our customers happy no
matter the cost, and steady growth generated through a firm understanding of
our customers and their value drivers.
2.0 Operations Plan
BASA will strive to provide the highest quality services and products and to our
customers at competitive rates. We believe in customer focused decision making that
involves voice of customer feedback in everything we do, from the services and
products we offer to the way we reach the market and the community. BASA’s number
one goal is to make our customer happy, no matter the cost, so that they feel confident
and motivated to recommend us to their network of family, friends, and colleagues.
Serving Clear Creek Independent School District in Southeast Houston CCISD is
considered a fast growth school district with as many as 500 new students enrolling
every year. By 2020, CCISD is projected to be home to 47,000 students.
 45 CCISD Schools
 26 Elementary Schools
 10 Middle Schools
 7 High Schools
 2 Alternative Schools
 6 Private Schools
Within the CCISD service area there is a total population of 317,954 and served market
coverage of 164.78 Square Miles that we will be able to cost effectively provide our
services to consumers.
BASA has elected to operate as a Limited Liability Corporation (LLC). An LLC is easy to
set up, has lower state taxes, is more flexible, the owners have limited liability for the
actions and debts of the company, and it is suitable for smaller companies with a single
owner. As an LLC, BASA can elect to be taxed as a sole proprietor, partnership, S
corporation or C corporation, providing much flexibility. Upon comparing different
entities of business and for valid business reasons, BASA will elect to execute a tax-free
merger into an S-Corp. This provides for less administrative paperwork and record
keeping, while still allowing for the financial benefit of pass-through taxation.
6
BASA will operate out of a rented retail space to keep capital startup investments low.
Our operating headquarters are located at 17700 Hwy 3, Webster, Texas 77598 which is
centrally located to the served market and is equipped to provide extremely high
visibility and a safe, comfortable and clean atmosphere. The City of Webster cites
75,000 vehicles pass by this location per day. With nearly 15,000 square feet of training
area, there is also ample space to install the equipment and hold fun and exciting
parties for large groups up to 100 people. The lobby is 2400 sf, with an additional 200sf
of office space.
7
Front
Back
Lobby
Office 1
Office 2
8
Indoor Training Area 1
Indoor Training Area 2
Outdoor Training Area
9
Future Front
Future North Wall
Future Lobby
10
Future Pro Shop
Future Indoor Training Area 1
Future Indoor Training Area 2
11
Future Outdoor Training Area
3.0 Services and Products
BASA will offer a unique place where anyone can enjoy a fun and athletic atmosphere.
The exciting will help develop baseball and softball skills, strength and conditioning,
build relationships/networking, offer college recruitment services and allow everyone to
have a good time. With indoor and outdoor batting cages, pitching bull pens, day
programs, evening classes, private lessons and rentals, consumers can choose a fun,
affordable service to maximize their skill development.
BASA will offer the following initial core “menu” of services:
Day Programs
After-School Program
Evening Classes
Private Lessons
Select Teams
Batting Cage Rentals
Bull Pen Rentals
Camps
Strength and Conditioning
College Recruiting Services
Game/Highlight Video Services
Team Web Hosting
Banner and Online Advertising
Birthday Parties
12
BASA will offer the following initial products from Baseball and Softball Charts Online:
Youth/High School Pitching Chart Systems
Youth/High School Hitting Tendency Chart Systems
Youth/High School Hitting Tendency Game Chart Systems
Year Round Pitching Programs
Year Round Strength & Conditioning Programs
College Level Reports
Hitter’s Scouting Report
Pitcher’s Scouting Report
Hitter’s vs Pitcher’s Scouting Report
Scouting Report Package
Recruiting
Prospect Report
Pitching Prospect Report
Prospect Report Package
Hitting Charts
Hitting Tendency Chart System
Hitting Tendency Game Chart System
Strike Zone Chart System
Pitching Charts
Pitching Chart and Analysis System
Radar Gun Chart and Analysis
Scouting Reports
Pitching/Defensive Game Plan
Defensive Alignment Chart
Bunting Game Scouting Report
Running Game Scouting Report
Pre-Game Defensive Scouting Report
Pitch Pattern Chart
Pitcher Baserunning Chart
Scouting Report Package
Hitter’s At-Bat Evaluation
Schedules
Practice Schedule
Pitcher’s Practice Schedule
Dugout Line-up Card
Adopt-A-Player Fundraiser
Coaching E-books
College Pitching Program eBook
College Hitting, Bunting, and Baserunning Program eBook
College Defensive Program: Catching, Infield and Outfield eBook
College Baseball Coaching eBook Series
13
BASA’s main competitor is the NASA Baseball Academy within CCSID’s served
geographic market, including their respective strengths and weaknesses, include:
1.
NASA Baseball Academy
a. Strengths
i. Relationships with customers, especially sponsored 8u-11u teams.
ii. After School Program
b. Weaknesses
i. Small facility. About 6,000 sf
ii. Hidden location. In a small warehouse rental park which is not on
a main road.
iii. Time in business. Just over one year.
iv. Owner only played baseball up to high school.
v. Does not offer day programs or evening classes
vi. Has four batting cages; conduct pitching lessons in cages.
vii. No Pro Shop
viii. Does not offer College Recruiting Services
ix. Website has some broken links that don’t work.
2.
Hardball Academy – Pearland and Dickinson (Outside of CCISD)
a. Strengths
i. Website – Information Packed
ii. Established Camps
iii. Measure pitching velocity and bat exit speed with radar gun
iv. Relationships with area sports complexes
v. Relationships with high school aged players on their select team.
vi. Six instructors on staff
1. Three instructors with up to college playing experience
2. Three instructors with college and professional playing
experience
vii. Pro Shop and Online Store
viii. Video Analysis Area
1. Use 3D Kinetic Hitting and Pitching Video Analysis
ix. Strength and Conditioning Area
x. Associated with Texas College Baseball Prospects Recruiting
Service
b. Weaknesses
i. All six instructors commute form the Pearland and Dickinson
locations.
ii. Cater more towards baseball instruction.
iii. TCBP Recruiting Service only promotes baseball players
iv. Does not offer day programs or evening classes
v. No Pro Shop
14
vi. Does not offer College Recruiting Services
A collection of sales literature, listed below, will be developed to ensure BASA presents
a consistent image to the market and to effectively communicate the value of the
products and services offered to potential clients in an integrated marketing campaign.
 8.5x11" Full Page Flyer
15
 8.5x11" Tri-Fold Brochure
16
 Postcard
 Business Card Design
17
 Envelope Design with Business Name and Logo
 Fax and Letter Head Design
18
Equipment, products, and all other required purchases to set up and operate the
business will be sourced from local distributors, online, and other distribution channels
based on where we can find the best price and quality. Attention will be paid to the
return on investment and inventory will be managed tightly to ensure sufficient cash is
generated from operations and not tied up in working capital.
4.0 Market Analysis
4.1 Industry Analysis
713120 Amusement Arcades (from NAICS)
The baseball/softball training industry is identified by NAICS as an establishment
primarily engaged in operating amusement (except gambling, billiard, or pool) arcades
and parlors.
The NACIS data is meaningless because it does not specifically identify baseball/softball
training academies. The BASA forecast data will have meaning for prospective investors.
For www.census.gov NAICS industry data, please review section 1.0 Executive Summary.
BASA will market its baseball and softball services primarily to males and females
athletes, between the ages of 3 and 18. Ages 3-8 will be targeted for day and after
school programs. Students aged 8-18 has been determined to be the demographic with
the highest demand for our training services. Student-athletes aged 16-18 are the
demographic with the highest demand for our college recruiting services.
 Primary Market: Clear Creek Independent School District
 45 CCISD Schools
 26 Elementary Schools
 10 Middle Schools
 7 High Schools
 2 Alternative Schools
CCISD is considered a fast growth school district with as many as 500 new students
enrolling every year. By 2020, CCISD is projected to be home to 47,000 students. As of
the 2010 census, the BASA service area has a population of 317,954.
 6 Private Schools within CCISD service area
19
BASA will market its baseball and softball services and products to the teams
associated with the youth leagues within CCISD.
20
Year 1 Sales Forecast
21
BASA will offer our services and products to the target markets identified above.
We will reach our target market segments in the following ways:
1.
2.
3.
4.
5.
Advertising in both print and online.
Signage on our building and all vehicles used, POP displays and other media
Advertising in local newspapers and other media
Website and social media including Facebook, Twitter, and Youtube videos
Business cards, flyers, and brochures handed out to potential customers as
opportunities present themselves.
BASA will be competing with other baseball and softball instruction academies in the
area. Fortunately, there is only one within CCISD and only two outside of CCISD in the
service area. Neither training academy has an outdoor training area like BASA.
Sales are dependent on seasonality trends, with a measurable increase in the winter and
falls months due to cold weather reducing the options available to our target market to
train their children in a safe and comfortable environment.
BASA will provide our customers with indoor and outdoor training any time throughout
the year. BASA will also provide space for parties and other events.
5.0 Sales and Marketing Plan
BASA will achieve or exceed its sales forecasts through an aggressive marketing and
advertising campaign, relationship building, and a competitive and aggressive pricing
structure.
Our competitive edge will be our unique offering day programs, evening classes and
college recruiting services. There are a couple of traditional options in the area offering
some alternatives to our service, but none of them have the diverse range of options we
offer. BASA will target the niche market of mother’s with toddlers that need something
different, new, and exciting such as Day Programs while offering free exercise classes for
mother’s while their toddler attends the training program. With the “Power of Mom’s”
word of mouth advertising, the Day Programs schedule should fill up quickly!
22
We will launch an integrated marketing campaign that is specifically developed to
showcase the strengths of our business model and menu, our guarantee of quality and
satisfaction, and our value proposition that offers more value to the customer than
available alternatives, such as the training value gained at a more affordable rate than
our competitors. We will develop and market an image of a high quality provider of our
services and products. This image will be presented in our marketing materials, signage,
website, and the presentation and attitude of our employees. Service will be completed
with a smile, and the customer will receive unparalleled service and response to
questions, problems or requests.
In addition to actively and aggressively pursuing new customers, BASA will also operate
with the knowledge that effective marketing achieves positive scale when current
customers are 100% satisfied and recommend our services to their network of friends,
family, and associates. By developing a strong reputation for exceptional instructional
services and complementary products we can be assured that current customers will
not have a reason to look elsewhere.
BASA will identify and list all potential athletic teams in our area that fall within our
target segment market. We will then execute a multi level marketing and advertising
campaign, consisting of advertising in local newspapers, social media campaigns, and
other media.
All marketing and advertising media will be consistent and professional, presenting an
image of a well established and successful indoor / outdoor baseball and softball
training academy.
Strategic alliances will also be investigated with our key indirect competitors in the
market. This will be done to cover the widest market available. If our customer is
looking for a specific type of service or product that we do not offer, we can send the
business to our strategic partner for a commission so that we do not have to walk away
from a sale. This agreement will work both ways and a mutually beneficial relationship
will be established that will serve to grow both of our businesses.
The chart and table below illustrates the forecasted sales revenue anticipated by BASA.
Year over year growth for the first three years is 30%, and this high growth rate is
reflective of a new business penetrating the market aggressively through a highly
targeted and well executed marketing campaign. Subsequent annual growth is
forecasted to be around 5% which is based on economic growth within the targeted
geographic market and new customers.
23
BASA will offer competitive pricing on its services to their customer that is in line with
other available options. This is important to secure the business and to meet our sales
forecasts. Price elasticity has been proven to exist to some degree in the industry, so if
a baseball/softball training academy charges too much for their services they will
experience a drop in sales, at least short term until the customers get used to the
increase, which exceeds the value of the additional margin made in the sales.
Although our pricing strategy will be competitive with our competition, our published
price will be slightly higher and we will run promotions and offer coupons to bring our
price in line with the rest of the market. This will be done so the customer feels they are
24
getting a deal on our service and are receiving extra value. This is a proven, valid
strategy in the price competitive market we are operating in.
Below are the top level milestones in the startup and launch of BASA.
6.0 Company Management
BASA will be structured around the following core disciplines.
1. Owner – Operator - Director
1. Sales, Marketing
2. Finance
3. Strategy Development and Deployment
25
2. Office Manager(s) and Contract Instructors
1. Operations
 Ownership, Eli Herrera
 EDUCATIONAL EXPERIENCE
 Master’s Degree, Sports Management
 Bachelor’s Degree, Kinesiology
 BUSINESS EXPERIENCE
 Baseball Charts Online, Owner, 2005
 Softball Charts Online, Owner, 2010
 All-American Sports Recruiting, Owner, 2008
 13 YEARS INTERCOLLEGIATE COACHING EXPERIENCE
 NCAA I Jackson State University (MS), Pitching Coach
 Winter and Summer Camps; Private Lessons
 NJCAA I University of Texas-Brownsville (TX), Head Coach
 Winter and Summer Camps; Private Lessons
 2002 ABCA/TURFACE College Baseball Field of the Year
Award
 NJCAA I Dyersburg State Community College (TN), Head Coach
 Winter and Summer Camps; Private Lessons
 NJCAA I St. Catharine’s College (KY), Pitching Coach
 Winter and Summer Camps; Private Lessons
 NCAA II Wingate University (NC), Hitting & Infield Coach
 Winter and Summer Camps; Private Lessons
 NCAA III Manchester College (IN), Hitting & Outfield Coach
 Winter and Summer Camps; Private Lessons
26
 NCAA II Texas A&M University – Kingsville (TX), Hitting & Outfield
Coach
 Winter and Summer Camps; Private Lessons
 PROFESSIONAL EXPERIENCE
 West TN Diamond Jaxx - Chicago Cubs AA (TN), Groundskeeper
 Andy Tomberlin, 1998 New York Mets, Winter Hitting Coach
 YOUTH COACHING EXPERIENCE, 20+ Years
 Private Baseball & Softball Instructor, Greater Houston Area
 USA Baseball National Team 16-under (AZ), Trails Coach
 Camp Echo Lake (NY), Baseball & Softball Program Director
 Camp Mah-Kee-Nac (MA), Baseball & Softball Program Director
 Mathis Little League Baseball (TX), Team Manager
 INTERCOLLEGIATE PLAYING EXPERIENCE
 University of Mary Hardin-Baylor (TX)
 Huston-Tillotson University (TX)
 HIGH SCHOOL PLAYING EXPERIENCE
 Mathis High School (TX)
Below is the breakdown of employees and management expenses.
27
28
7.0 Financial Plan
BASA will fund its startup with a capital investment in the amount range of $70,000 to
$90,000, which is enough startup capital to purchase all necessary equipment and allow
the company to operate in a positive cash position until it is self-sufficient through the
free cash flow generated from operations. The initial investment will be paid back over
a period of 3 years and a 15% equity stake in the company will be offered for
consideration.
29
7.2 Financial Inputs
Financial Inputs
Sales on Credit %
Employee Benefits as % of Salary
Returns as % Of Sales
Commission % Of Sales
Payroll Tax Rate
Income Tax Rate
Interest Rate - Capital Loans
Interest Rate - Revolving Credit
0.00%
5.00% 10.00% 15.00% 20.00% 25.00% 30.00%
30
7.3 Balance Sheet Template
31
7.4 Break-Even Point
A key factor will be the success of the securing customers cost effectively to achieve the
sales forecasts. In this business it often takes time to develop a consistent customer and
referral base, and a positive name in the community.
32
7.5 Income Statement
33
INCOME STATEMENT
Income
Gross Sales
(Commissions)
(Returns and Allowances)
Net Sales
(Cost of Goods)
GROSS PROFIT
Expenses (General and
Administrative)
Salaries and Wages
Employee Benefits
Payroll Taxes
Professional Services
Marketing and Advertising
Rent
Equipment Rental
Maintenance
Depreciation
Insurance
Utilities & Phone
Office Supplies
Travel & Entertainment
Entertainment
Interest on Loans
Professional Design Services
Cleaning Services
TOTAL EXPENSES
Net Income Before Taxes
Provision for Taxes on Income
NET PROFIT
Year 1
Year 2
Year 3
$1,332,104
$0
$66,605
$1,265,499
$571,992
$693,507
$1,731,735
$0
$86,587
$1,645,148
$714,990
$930,158
$2,251,256
$0
$112,563
$2,138,693
$893,738
$1,244,955
$83,783
$12,567
$10,054
$500
$2,500
$54,000
$0
$0
$2,000
$4,100
$1,800
$972.00
$0
$0
$0
$3,825
$0
$176,102
$517,405
$134,525
$382,880
$84,497
$12,675
$10,140
$500
$2,500
$54,000
$0
$0
$2,000
$4,100
$1,800
$278
$0
$0
$0
$530
$0
$173,019
$757,140
$196,856
$560,283
$87,032
$13,055
$10,444
$500
$2,500
$54,000
$0
$0
$2,000
$4,100
$1,800
$278
$0
$0
$0
$530
$0
$176,238
$1,068,717
$277,866
$790,851
7.6 Cash Flow Statement
Cash is critical to our success that we maintain a positive cash position throughout our
term of business.
34
CASHFLOW STATEMENT
CASH RECEIPTS
Income From Sales
Cash Sales
Collections
Total Cash From Sales
Income From Financing
Interest Income
Loan Proceeds
Equity Capital Investments
Total Cash From Financing
Other Cash Receipts
TOTAL CASH RECEIPTS
CASH DISBURSEMENTS
Inventory
Operating Expenses
Commissions/Returns/Allowances
Capital Purchases
Loan Payments
Income Tax Payments
Investor Dividend Payments
Owner's Draw
TOTAL CASH DISBURSEMENTS
NET CASH FLOW
Opening Cash Balance
Cash Receipts
Cash Disbursements
ENDING CASH BALANCE
Year 1
Year 2
Year 3
$1,332,104
$1,731,735
$2,251,256
$1,332,104
$1,731,735
$2,251,256
$1,340,104
$1,731,735
$2,251,256
$345
$746,094
$66,605
$45,500
$886,009
$86,587
$1,067,976
$112,563
$134,525
$196,856
$277,866
$993,069
$1,169,452
$1,458,405
$1,000
$1,340,104
$993,069
$348,035
$348,035
$1,731,735
$1,169,452
$910,318
$862,938
$2,251,256
$1,458,405
$1,655,789
$8,000
35
7.7 Ratios
36